[EPMB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.26%
YoY- -49.39%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 102,013 119,490 144,231 115,276 124,627 140,545 157,312 -6.95%
PBT -1,454 1,842 7,333 6,151 7,948 11,689 8,810 -
Tax -1,519 -1,467 -2,234 -2,596 -926 -422 -2,925 -10.33%
NP -2,973 375 5,099 3,555 7,022 11,267 5,885 -
-
NP to SH -2,967 568 5,117 3,574 7,062 11,267 5,702 -
-
Tax Rate - 79.64% 30.47% 42.20% 11.65% 3.61% 33.20% -
Total Cost 104,986 119,115 139,132 111,721 117,605 129,278 151,427 -5.91%
-
Net Worth 331,793 334,488 331,568 325,489 307,312 263,969 228,743 6.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 1,609 16 -
Div Payout % - - - - - 14.29% 0.29% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,793 334,488 331,568 325,489 307,312 263,969 228,743 6.38%
NOSH 159,516 157,777 159,408 159,553 159,229 160,957 165,755 -0.63%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.91% 0.31% 3.54% 3.08% 5.63% 8.02% 3.74% -
ROE -0.89% 0.17% 1.54% 1.10% 2.30% 4.27% 2.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.95 75.73 90.48 72.25 78.27 87.32 94.91 -6.36%
EPS -1.86 0.36 3.21 2.24 4.43 7.00 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.01 -
NAPS 2.08 2.12 2.08 2.04 1.93 1.64 1.38 7.07%
Adjusted Per Share Value based on latest NOSH - 159,553
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.39 54.34 65.59 52.43 56.68 63.92 71.54 -6.95%
EPS -1.35 0.26 2.33 1.63 3.21 5.12 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.73 0.01 -
NAPS 1.509 1.5212 1.5079 1.4803 1.3976 1.2005 1.0403 6.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.56 0.79 0.755 0.80 0.80 0.93 0.49 -
P/RPS 0.88 1.04 0.83 1.11 1.02 1.07 0.52 9.15%
P/EPS -30.11 219.44 23.52 35.71 18.04 13.29 14.24 -
EY -3.32 0.46 4.25 2.80 5.54 7.53 7.02 -
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.02 -
P/NAPS 0.27 0.37 0.36 0.39 0.41 0.57 0.36 -4.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 25/08/14 30/08/13 28/08/12 19/08/11 30/08/10 -
Price 0.565 0.70 0.765 0.745 0.79 0.75 0.51 -
P/RPS 0.88 0.92 0.85 1.03 1.01 0.86 0.54 8.47%
P/EPS -30.38 194.44 23.83 33.26 17.81 10.71 14.83 -
EY -3.29 0.51 4.20 3.01 5.61 9.33 6.75 -
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.02 -
P/NAPS 0.27 0.33 0.37 0.37 0.41 0.46 0.37 -5.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment